Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $81,414 initial cash invested.
-16.88%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$1,044
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,044 income − $2,189 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$1,044
Total Expenses
$2,189
Mortgage P&I
133%
$1,388
Property Taxes
19%
$203
Home Insurance
9%
$96
HOA
0%
$0
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$261